US · RRR
Red Rock Resorts, Inc.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Las Vegas, NV 89135
- Website
- redrockresorts.com
Price · as of 2025-12-31
$52.78
Market cap 3.57B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $57.47 | +8.89% |
| Intrinsic Value(DCF) | $51.94 | -1.59% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $37.53 | -28.9% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $58.62 | |||
| 2015 | $0.00 | $19.37 | |||
| 2016 | $16.44 | $143.91 | $4.80 | $5.09 | $15.67 |
| 2017 | $25.33 | $37.26 | $10.06 | $0.00 | $7.94 |
| 2018 | $20.33 | $36.59 | $5.85 | $7.80 | $21.12 |
| 2019 | $12.46 | $30.21 | $0.60 | $0.00 | $0.00 |
| 2020 | $27.85 | $55.38 | $0.00 | $0.00 | $56.90 |
| 2021 | $36.81 | $72.97 | $2.78 | $0.00 | $123.20 |
| 2022 | $38.55 | $56.76 | $18.63 | $0.00 | $36.30 |
| 2023 | $53.16 | $56.57 | $54.92 | $0.00 | $34.07 |
| 2024 | $44.47 | $56.29 | $37.47 | $0.00 | $50.62 |
| 2025 | $60.55 | $57.47 | $61.52 | $0.00 | $37.52 |
AI valuation
Our deep-learning model estimates Red Rock Resorts, Inc.'s (RRR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $57.47
- Current price
- $52.78
- AI upside
- +8.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$51.94
-1.59% upside
Graham-Dodd
—
— upside
Graham Formula
$37.53
-28.9% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RRR | Red Rock Resorts, Inc. | $52.78 | 3.57B | +9% | -2% | — | -29% | 10.04 | 17.14 | 1.77 | 4.35 | 43.04 | -52.94 | 52.59% | 29.70% | 9.35% | 168.01% | 29.21% | 8.66% | 0.28 | 2.96 | 0.79 | 0.60 | -0.11 | 2332.00% | 374.00% | 1581.00% | 8.09% | 1.68 | 15.97% | 3.38% | 34.00% | 99.76% | 5.83 | 12.07 | 1.73 | 1.56 |
| ANF | Abercrombie & Fitch Co. | $97.80 | 4.6B | — | +871% | -16% | +343% | 6.52 | 2.80 | 0.76 | 4.07 | — | 2.80 | 61.00% | 14.79% | 11.44% | — | — | — | 0.71 | 60.62 | 1.48 | 0.88 | 0.19 | — | — | — | 14.10% | 0.63 | — | 0.00% | 0.00% | 8.02% | 5.20 | 7.21 | 0.77 | 4.94 |
| ASO | Academy Sports and Outdoo… | $60.13 | 4.01B | — | — | — | -80% | — | — | — | — | — | — | 29.63% | 3.71% | 2.49% | 62849.74% | 8.59% | 3.17% | -332.37 | 1.77 | 1.72 | 0.22 | 7.32 | 39259.00% | 96.00% | 12175.00% | — | 0.35 | 9.84% | — | 0.00% | — | — | — | — | — |
| BRSL | Brightstar Lottery | $13.56 | 2.51B | +94% | -57% | — | -79% | 18.00 | 3.02 | 1.05 | 6.18 | — | -1.35 | 41.38% | 26.05% | 2.79% | 11.63% | 5.76% | 1.51% | 4.86 | 3.22 | 0.76 | 0.64 | 3.18 | -10053.00% | -4.00% | -14711.00% | -15.69% | -0.03 | -8.12% | 29.10% | 523.80% | 118.00% | 8.33 | -13.13 | 2.17 | 0.62 |
| GEF | Greif, Inc. | $72.67 | 3.44B | -17% | -64% | +13% | +75% | 186.82 | 1.06 | 0.72 | 9.97 | 83.67 | 8.15 | 22.16% | 6.85% | 19.58% | 0.66% | 2.56% | 0.27% | 0.54 | 5.24 | 1.47 | 0.81 | 2.98 | 22328.00% | -100.00% | -15027.00% | -2.77% | 0.05 | -1.86% | 3.29% | 613.70% | 54.14% | 14.93 | -51.52 | 1.02 | 2.48 |
| HGV | Hilton Grand Vacations In… | $44.96 | 3.85B | +27% | -62% | -87% | -45% | 77.68 | 3.19 | 0.82 | 5.11 | 16.47 | -1.74 | 56.69% | 11.12% | 4.97% | 3.49% | 6.69% | 0.46% | 0.00 | 1.80 | 4.76 | 0.80 | -0.31 | 47174.00% | 133.00% | 2568.00% | 5.59% | 0.47 | 4.85% | 0.00% | 0.00% | 182.90% | 6.91 | 16.86 | 0.77 | 1.10 |
| HOG | Harley-Davidson, Inc. | $18.00 | 2.19B | +140% | -0% | +64% | — | 6.30 | 0.68 | 0.48 | 4.08 | — | 0.68 | 30.24% | 8.64% | 7.57% | 10.71% | 4.77% | 3.40% | 0.94 | 11.56 | 2.10 | 1.25 | -0.25 | -1919.00% | -1376.00% | -5212.00% | 19.46% | 0.21 | 7.14% | 4.05% | 25.50% | 281.26% | 5.20 | 4.84 | 0.45 | 1.41 |
| MHO | M/I Homes, Inc. | $142.16 | 3.72B | +38% | -59% | +36% | -34% | 9.38 | 1.19 | 0.86 | 7.37 | — | 1.20 | 23.03% | 11.47% | 9.12% | 13.20% | 11.54% | 8.64% | 0.34 | 25.28 | 24.19 | 3.80 | 0.70 | -2522.00% | -193.00% | -2953.00% | 3.19% | 0.72 | 3.59% | 0.00% | 0.00% | 5.35% | 8.25 | 34.59 | 0.95 | 4.70 |
| PATK | Patrick Industries, Inc. | $123.79 | 4.12B | -30% | -60% | -93% | -52% | 29.79 | 3.40 | 1.02 | 13.37 | — | -10.10 | 23.11% | 6.99% | 3.42% | 11.68% | 7.77% | 4.43% | 1.39 | 3.70 | 2.51 | 0.61 | 3.83 | -511.00% | 633.00% | -186.00% | 6.13% | 0.95 | 9.10% | 0.00% | 0.00% | 0.00% | 20.43 | 22.87 | 1.43 | 3.06 |
| RH | Rh | $165.71 | 3.11B | +57% | -60% | -98% | -69% | 42.03 | -18.60 | 0.96 | 15.33 | — | -8.00 | 44.48% | 11.56% | 2.28% | -31.42% | 9.80% | 1.66% | -24.07 | 1.57 | 1.39 | 0.16 | 8.62 | -3875.00% | 501.00% | 21827.00% | -7.02% | 0.02 | -6.07% | 0.00% | 0.00% | 0.39% | 18.90 | -32.53 | 2.19 | 1.29 |
| VAC | Marriott Vacations Worldw… | $65.01 | 2.25B | +86% | -57% | — | +22% | 11.35 | 1.01 | 0.50 | 12.20 | — | -1.68 | 37.35% | 11.01% | 4.39% | 9.00% | 5.26% | 2.23% | 2.14 | 3.38 | 3.14 | 2.32 | 8.19 | -1067.00% | 508.00% | 2982.00% | 6.01% | 0.16 | 2.01% | 4.34% | 49.30% | 6.62% | 13.70 | 50.62 | 1.51 | 1.35 |
About Red Rock Resorts, Inc.
Red Rock Resorts, Inc., through its interest in Station Holdco and Station LLC, develops and operates casino and entertainment properties in the United States. It operates through two segments, Las Vegas Operations and Native American Management. The company owns and operates 9 gaming and entertainment facilities, and 10 smaller casinos in the Las Vegas regional market. In addition, it manages Graton Resort & Casino in northern California. As of December 31, 2021, it operated approximately 13,894 slot machines, 240 table games, and 3,081 hotel rooms in the Las Vegas market. The company was formerly known as Station Casinos Corp. and changed its name to Red Rock Resorts, Inc. in January 2016. Red Rock Resorts, Inc. was incorporated in 1976 and is based in Las Vegas, Nevada.
- CEO
- Frank J. Fertitta
- Employees
- 9.3K
- Beta
- 1.45
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($51.94 ÷ $52.78) − 1 = -1.59% (DCF, example).